Valuation Dorman Products, Inc.

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-23 EDT			5-day change	1st Jan Change
125.24 ^USD	-1.76%		+1.09%	+1.66%

08-05	Barrington Research Adjusts Dorman Products Price Target to $160 From $150, Maintains Outperform Rating	MT
08-04	Dorman Products Shares Rise After Q2 Adjusted Earnings Beat, Full-Year EPS Guidance Boost	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,574	2,541	2,626	3,954	3,765	3,717	-	-
Change	-	-28.9%	3.37%	50.53%	-4.77%	-1.29%	-	-
Enterprise Value (EV)	3,574	2,541	2,626	3,954	3,765	3,717	3,717	3,717
Change	-	-28.9%	3.37%	50.53%	-4.77%	-1.29%	0%	0%
P/E	27.4x	21x	20.3x	21.1x	18.6x	15x	13.8x	-
PBR	3.83x	-	-	-	-	-	-	-
PEG	-	-3.2x	3.13x	0.4x	2.28x	0.6x	1.56x	-
Capitalization / Revenue	2.66x	1.47x	1.36x	1.97x	1.77x	1.68x	1.6x	1.51x
EV / Revenue	0x	0x	0x	0x	0x	1.68x	1.6x	1.51x
EV / EBITDA	0x	0x	0x	0x	0x	9x	8.55x	-
EV / EBIT	0x	0x	0x	0x	0x	10.6x	9.8x	9.51x
EV / FCF	0x	-	-	-	0x	15.6x	16.4x	-
FCF Yield	2.25%	-	-	-	2.01%	6.41%	6.11%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.12	3.85	4.1	6.14	6.64	8.34	9.08	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,345	1,734	1,930	2,009	2,130	2,209	2,319	2,467
EBITDA ¹	228.2	252.5	288	379.7	435	413	434.9	-
EBIT ¹	193	207.9	233.3	323	379.3	350.4	379.2	391
Net income ¹	131.5	121.5	129.3	190	204.2	251.6	272.2	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	113.01	80.87	83.41	129.55	123.19	125.24	125.24	125.24
Nbr of stocks (in thousands)	31,624	31,419	31,488	30,517	30,563	29,676	-	-
Announcement Date	2/22/22	2/28/23	2/26/24	2/26/25	2/25/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DORMAN PRODUCTS, INC.	15.02x	-	-	-	3.72B
CUMMINS INC.	18.19x	1.98x	10.89x	1.62%	71.23B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	15.74x	1.09x	8.38x	2.37%	36.46B
DENSO CORPORATION	11.9x	0.56x	4.92x	3.98%	29.56B
WEICHAI POWER CO., LTD.	12.2x	0.53x	3.78x	4.81%	27.67B
HYUNDAI MOBIS CO.,LTD	7.17x	0.42x	5.36x	2.11%	21.93B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.53x	2.66x	9.44x	3.9%	19.92B
MAGNA INTERNATIONAL INC.	10.3x	0.48x	4.73x	3.09%	16.98B
GENUINE PARTS COMPANY	20.61x	0.83x	10.19x	3.45%	16.96B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.89x	1.12x	11.76x	0.66%	16.75B
Average	15.45x	1.07x	7.72x	2.89%	26.12B
Weighted average by Cap.	15.59x	1.22x	8.10x	2.71%